[KURNIA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.03%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 101,082 110,300 127,518 145,141 154,609 147,999 126,314 -13.79%
PBT 34,998 40,101 55,033 68,791 80,207 79,181 65,130 -33.87%
Tax -9,629 -10,950 -15,223 -18,959 -22,890 -22,000 -17,921 -33.88%
NP 25,369 29,151 39,810 49,832 57,317 57,181 47,209 -33.87%
-
NP to SH 24,327 28,172 38,176 47,734 54,887 55,191 46,026 -34.60%
-
Tax Rate 27.51% 27.31% 27.66% 27.56% 28.54% 27.78% 27.52% -
Total Cost 75,713 81,149 87,708 95,309 97,292 90,818 79,105 -2.87%
-
Net Worth 284,567 279,514 274,142 248,775 255,002 248,421 211,429 21.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,328 19,569 14,524 14,524 15,962 13,920 6,836 63.70%
Div Payout % 58.90% 69.47% 38.05% 30.43% 29.08% 25.22% 14.85% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 284,567 279,514 274,142 248,775 255,002 248,421 211,429 21.88%
NOSH 101,269 100,907 100,787 92,826 94,445 94,456 75,510 21.59%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.10% 26.43% 31.22% 34.33% 37.07% 38.64% 37.37% -
ROE 8.55% 10.08% 13.93% 19.19% 21.52% 22.22% 21.77% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.81 109.31 126.52 156.36 163.70 156.68 167.28 -29.10%
EPS 24.02 27.92 37.88 51.42 58.12 58.43 60.95 -46.21%
DPS 14.15 19.39 14.41 15.65 16.90 14.74 9.05 34.67%
NAPS 2.81 2.77 2.72 2.68 2.70 2.63 2.80 0.23%
Adjusted Per Share Value based on latest NOSH - 92,826
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 97.36 106.24 122.82 139.80 148.92 142.55 121.66 -13.79%
EPS 23.43 27.13 36.77 45.98 52.87 53.16 44.33 -34.60%
DPS 13.80 18.85 13.99 13.99 15.37 13.41 6.58 63.77%
NAPS 2.7409 2.6922 2.6405 2.3962 2.4561 2.3928 2.0365 21.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.62 2.66 1.86 1.50 1.80 2.48 2.18 -
P/RPS 2.62 2.43 1.47 0.96 1.10 1.58 1.30 59.48%
P/EPS 10.91 9.53 4.91 2.92 3.10 4.24 3.58 110.05%
EY 9.17 10.50 20.36 34.28 32.29 23.56 27.96 -52.40%
DY 5.40 7.29 7.75 10.43 9.39 5.94 4.15 19.16%
P/NAPS 0.93 0.96 0.68 0.56 0.67 0.94 0.78 12.42%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 19/08/09 27/05/09 25/02/09 17/11/08 28/08/08 30/05/08 -
Price 2.60 2.62 2.18 1.90 1.47 2.16 2.52 -
P/RPS 2.60 2.40 1.72 1.22 0.90 1.38 1.51 43.61%
P/EPS 10.82 9.38 5.76 3.69 2.53 3.70 4.13 89.93%
EY 9.24 10.66 17.38 27.06 39.53 27.05 24.19 -47.32%
DY 5.44 7.40 6.61 8.24 11.50 6.82 3.59 31.89%
P/NAPS 0.93 0.95 0.80 0.71 0.54 0.82 0.90 2.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment